Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.67% first-year return on $54,579 initial cash invested.
-1.67%
Cash On Cash
6.66%
Cap Rate
1.02
DSCR
$2,175
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $2,251 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,175
Total Expenses
$2,251
Mortgage P&I
65%
$1,410
Property Taxes
8%
$184
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0